================================================================================
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
[ X ] Quarterly Report Under Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended September 30, 1997
[ ] Transition Report Under Section 13 or 15(d) of
the Exchange Act
For the transition period from ____________ to ____________.
Commission file number 0-23075
PELICAN PROPERTIES INTERNATIONAL, CORP.
------------------------------------------------------------------
(Exact Name of Small Business Issuer as Specified in Its Charter)
Florida 65-0616879
------------------------------- --------------------
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)
38801 Overseas Highway
Big Pine Key, Florida 33043
---------------------------------------
(Address of Principal Executive Office)
(305) 872-2217
---------------------------------------
(Issuer's Telephone Number, Including Area Code)
Check whether the issuer: (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes [ ] No [ X ]
The number of shares outstanding of the issuer's common stock, par value $.001
per share as of December 22, 1997 was 4,914,185.
Traditional Small Business Disclosure Format: Yes [ X ] No [ ]
================================================================================
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
INDEX TO FINANCIAL STATEMENTS
PART I. FINANCIAL INFORMATION Page
- ------------------------------ ----
ITEM. 1 Financial Statements
Condensed Consolidated Balance Sheets as of
September 30, 1997 (Unaudited) and December 31, 1996 2
Condensed Consolidated Statement of Operations for the
three months ended September 30, 1997 and 1996
(Unaudited) and the nine months ended September 30,
1997 and 1996 (Unaudited) 3
Condensed Consolidated Statements of Cash Flows for the
Nine months ended September 30, 1997 and 1996 (Unaudited) 4
Notes to Condensed Consolidated Financial Statements
(Unaudited) 5 - 7
ITEM. 2 Management's Discussion and Analysis of Financial
Condition and Results of Operation 8 - 10
PART II. OTHER INFORMATION
Items 1 - 6 11
27. Financial Data Schedule (for SEC use only) 12
SIGNATURES
1
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
<TABLE>
<CAPTION>
September 30, December 31,
1997 1996
<S> <C> <C>
ASSETS
CURRENT ASSETS
Cash $ 152,372 $ 105,342
Accounts receivable 110,597 87,016
Inventories 58,107 56,325
Other current assets 104,503 279,701
----------- -----------
Total current assets $ 425,579 $ 528,384
PROPERTY, PLANT AND EQUIPMENT,
NET OF ACCUMULATED DEPRECIATION OF
$2,458,114 IN 1996 AND $2,595,937 IN 1997
6,146,252 6,116,603
OTHER ASSETS 577,775 453,248
---------- -----------
TOTAL ASSETS $ 7,149,606 $ 7,098,235
=========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)
CURRENT LIABILITIES
Accounts payable and accrued expenses $ 156,499 $ 249,226
Deferred revenues 297,154 216,345
Current portion of pre-petition debt 31,231 54,982
Other current liabilities 576,229 396,834
Current maturities of long-term debt 63,820 115,764
----------- -----------
Total current liabilities 1,124,933 1,033,151
----------- -----------
LONG TERM LIABILITIES
Long term debt 5,962,180 6,010,637
Deferred income taxes 1,186 977
Other Long Term Liabilities $ 368,950 $ 801,670
----------- -----------
Total long term liabilities 6,332,316 6,813,284
----------- -----------
STOCKHOLDERS' EQUITY (DEFICIENCY)
6% Preferred Stock, par value $.001; 1,000,000 shares
authorized and 195,907 issued as of September 30, 1997 196 --
Common stock, par value $.001; 100,000,000 shares
authorized; 4,578,362 shares issued as of
December 31, 1996 and 4,969,101 shares issued
as of September 30, 1997 4,969 4,578
Additional paid in capital 3,537,508 3,169,609
Accumulated deficit (3,850,311) (3,922,382)
Less 4,906 shares in treasury, at par ( 5) ( 5)
----------- -----------
Total stockholders' equity (deficiency) ( 307,643) ( 748,200)
----------- -----------
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
(DEFICIENCY) $ 7,149,606 $ 7,098,235
=========== ===========
</TABLE>
2
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
1997 1996 1997 1996
<S> <C> <C> <C> <C>
REVENUES $ 693,838 $ 744,205 $ 3,007,306 $2,681,443
COST OF REVENUES 271,872 225,603 940,695 844,133
----------- ----------- ----------- ----------
GROSS PROFIT 421,966 518,602 2,066,611 1,837,310
EXPENSES
Operating 300,236 340,667 1,032,514 1,130,528
General and administrative 113,242 55,537 465,232 265,945
Interest 66,698 15,000 160,276 212,517
Depreciation and Amortization 82,934 77,090 243,936 207,222
----------- ----------- ----------- ----------
Total Expenses 563,110 488,294 1,901,958 1,816,212
----------- ----------- ----------- ----------
INCOME (LOSS) FROM
OPERATIONS (141,144) 30,308 164,653 21,098
OTHER INCOME (EXPENSE) 2,484 713 (11,102) 2,366
----------- ----------- ----------- ----------
INCOME (LOSS) BEFORE
INCOME TAXES (138,660) 31,021 153,551 23,464
PROVISION (BENEFIT) FOR
INCOME TAXES (42,918) 20,139 81,480 19,005
----------- ----------- ----------- ----------
INCOME BEFORE MINORITY
INTEREST (95,742) 10,882 72,071 4,459
MINORITY INTEREST IN INCOME
(LOSS) FROM SUBSIDIARY 0 (502) 0 (534)
----------- ----------- ----------- ----------
NET INCOME (LOSS) $ (95,742) $ 10,380 $ 72,071 $ 3,925
=========== =========== =========== ==========
NET INCOME (LOSS) PER
COMMON SHARE $ (.019) $ .003 $ .013 $ .001
=========== =========== =========== ==========
WEIGHTED AVERAGE NUMBER
OF SHARES OUTSTANDING 4,912,309 3,606,632 5,490,755 3,606,276
=========== =========== =========== ==========
</TABLE>
3
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 1997 and September 30, 1996
(Unaudited)
<TABLE>
<CAPTION>
September 30, September 30,
1997 1996
<S> <C> <C>
Cash flows from operating activities:
Net income (loss): $ 72,071 $ 3,925
Adjustments to reconcile net income
(loss) to net cash (used) provided
by operating activities:
Depreciation and amortization 243,936 207,223
Non-cash compensation 9,375 --
Loss on disposal of asset 14,933 --
Decrease (Increase) in accounts receivable (23,581) 53,713
Decrease (Increase) in inventories (1,782) (4,061)
Decrease (Increase) in other receivable 2,473 --
Decrease (Increase) in other assets (13,386) 58,255
Increase (Decrease) in accounts payable and
accrued expenses (92,727) (797,383)
Increase (Decrease) in deferred revenues 80,809 (192,501)
Increase (Decrease) in other current liabilities 189,160 (310,767)
Increase (Decrease) in Due to affiliate (32,272) --
Increase (Decrease) in deferred tax liability 209 --
Increase (Decrease)in Pre-Petition Chapter 11 debt (60,084) 1,426,030
----------- -----------
Net adjustments 317,063 440,509
----------- -----------
Net cash (used) provided by operating activities 389,134 444,434
----------- -----------
Cash flows from investing activities:
Capital expenditures (201,938) (72,443)
----------- -----------
Net cash (used) by investing activities (201,938) (72,443)
----------- -----------
Cash flows from financing activities:
Principal payments on long-term debt (110,166) (200,000)
Repayment of loan (30,000) --
----------- -----------
Net cash (used) provided by
financing activities (140,166) (200,000)
----------- -----------
Net increase (decrease) in cash and cash equivalents 47,030 171,991
Cash and cash equivalents, beginning of period 105,342 (101,321)
----------- -----------
Cash and cash equivalents, end of period $ 152,372 $ 70,670
=========== ===========
</TABLE>
4
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statement
(Unaudited)
September 30, 1997
Noted 1 - Basis of presentation
- --------------------------------
The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 1O-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by genera1ly accepted accounting principles for complete
financial statements. The quarterly financial information included herein is
unaudited However, in the opinion of management, all adjustments, consisting of
normal recurring accruals, considered necessary for a fat presentation have been
included. Operating results for the nine months ended September 30, 1997, are
not necessarily indicative of the results that may be expected for the year
ending December 31, 1997. A description of the Company's accounting policies and
other financial information is included in its audited consolidated financial
statements for the year ended December 31, 1996.
The September 30, 1997 condensed consolidated financial statements include the
accounts of Pelican Properties, International Corp. and its wholly owned
subsidiaries Ohio Key I, Inc. and Ohio Key II, Inc. and its 98.54% owned
subsidiary, Sunshine Key Associates Limited Partnership, an inactive Partnership
after December 31, 1996. The September 30, 1996 condensed consolidated financial
statements include the accounts of Pelican Properties, International Corp and
its 98.54% owned subsidiary, Sunshine Key Associates Limited Partnership. As
stated in Note 6 to the December 31, 1996 audited financial statements, as a
result of the bankruptcy plan and related debt restructuring, substantially all
assets and liabilities of Sunshine Key were merged into Ohio Key I, Inc and Ohio
Key II, Inc. on January 1,1997. Ohio Key I, Inc. and Ohio Key II, Inc. are newly
formed, wholly owned subsidiaries of Pelican Properties, International Corp.
incorporated in January of 1997. No pro forma, information has been presented
because Ohio Key I, Inc. and Ohio Key, II, Inc were formed exclusively to
succeed the business of Sunshine Key and thus the merger has no material impact
on the consolidated financial statements of the Company.
Note 2 - SEC Comments on Form 10SB
- ----------------------------------
On September 12, 1997, Pelican Properties International Corp. filed the Form
10SB registration statement with the SEC that became effective on November 12,
1997. The accompanying unaudited condensed consolidated financial statements do
not include SEC comments made to the Company's Form 10SB. Management believes
that those comments that affect the Company's financial statements can be
resolved to the satisfactions of the SEC without changes to the financial
statements. There can be no assurances that these issues will be resolved to the
satisfaction of the Company and changes to the financial statement could occur
that materially affect the information stated. The following is a summary of the
relevant comments: a) The classification of expenses related to an anticipated
future public offering are presently charged to offering expenses as incurred
and included in the Other Assets caption of the balance sheet. The SEC questions
the lack of a present public offering in process and whether it is justified to
classify the cumulative amount as an asset. Offering expenses totaled $205,548
as of December 31, 1996 and $376,918 as of September 30, 1997; b) An explanation
is required as to the basis for attributing compensation expense of $6,150 and
$20,500 related to the issuance of 100,000 and 333,333 common shares to Jane
Bergman, President, and Carl J. Knorr, Chairman. It is questioned as to the
validity of attributing a $.06 value to these shares with respect to the market
value of the 1996 stock prices; c) A request for consideration was given to the
conversion of $801,045 of debt to 534,045 shares common stock at a $1.50
conversion rate on December 6, 1996 and the issuance of the above referenced
333,333 shares on December 31,
5
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statement
(Unaudited)
Note 2 - SEC Comments on Form 10SB (contend)
- --------------------------------------------
1996; d) An explanation of terms of a consulting agreement and the disclosure of
the amount of compensation expense recognized, including the amount attributable
to the issuance on April 3, 1997 of 200,00 shares for said consulting services.
Note 3 - Amortization
- ----------------------
Beginning in January of 1997, loan origination costs approximating $222,000 are
being amortized over 23 months.
Note 4 - Stock compensation
- ----------------------------
On March 31, 1997, June 30, 1997 and September 30, 1997, the Company issued
50,000 shares of common stock as compensation resulting in a $50 increase to
Common stock and a $3,075 increase to Additional paid in capital each quarter.
During 1996, the Company adopted SPAS No. 123, Accounting for Stock-Based
Compensation, which establishes financial accounting and reporting standards for
stock-based employee compensation plans, including stock options, stock purchase
plans, restricted stock and stock appreciation rights. SPAS No. 123 defines and
encourages the use of the fair value method of accounting for employee
stock-based compensation.
Note 5 - Seasonal fluctuations
- ------------------------------
The Company generally derives 35% to 40% of its revenue during the three months
ended March 31 of each year, The current financial statements for the nine
months ended September 30, 1997, therefore, reflect results of operations during
the Company's off peak season.
Note 6 - Minority interest
- ---------------------------
No minority interest is reflected for the nine months ended September 30, 1997
due to the merger of Sunshine Key's operations into Ohio Key I, Inc. and Ohio
Key II, Inc., a wholly owned subsidiary of Pelican Properties, as of January 1,
1997. Sunshine Key will have no income or expenses after December 31, 1996.
Note 7 - Net income (loss) per share
- ------------------------------------
The net income (loss) per share is computed by dividing the net income or (loss)
for the period by the weighted average number of shares outstanding (as adjusted
retroactively for the dilutive effect of prior years common stock options) for
the period plus the dilutive effect of outstanding common stock options,
warrants, and preferred shares considered common stock equivalents.
6
<PAGE>
PELICAN PROPERTIES, INTERNATIONAL CORP.
AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statement
(Unaudited)
Note 8 - Commitments
- --------------------
Effective January 31, 1997 Ohio Key I, Inc. is to pay a monthly amount of
$10,500 for corporate overhead expenses to its parent company Pelican
Properties.
During the second quarter of 1997, the Company entered into an agreement for
consulting services in order to help the Company in its pursuit of effective
communications to the financial community and to heighten the financial public
and broker awareness of the existence and merits of the Company,
Note 9 - Preferred Stock
- -------------------------
On June 24, 1997, the Company authorized to issue, 1,000,000 shares of preferred
stock par value $001 per share. The Company has designated one series of
preferred stock consisting of 195,907 shares as Series A. Series A Preferred
Stock shall be entitled to receive a cumulative annual dividend of 6% of the
stated value of the Series A Preferred Stock of $1.50 per share Holders of the
Series A Preferred Stock will have the right to convert each share of Series A
Preferred Stock into one share of the Company's Common Stock.
Note 10 - Debt to Equity Conversion
- -----------------------------------
On June 30, 1997, the Company issued 195,907 shares of Series A Preferred Stock
in exchange for payment of $293,162 of debt, $223,862 of which was included in
Prepetition debt and $70,000 was owed to a related party.
7
<PAGE>
Item 2 - Management's Discussion and Analysis or Plan of Operation
GENERAL
Management's Discussion and Analysis or Plan of Operation contains
various "forward looking statements" within the meaning of the Securities Act of
1933 and the Securities and Exchange Act of 1934, which represents the Company's
expectations or beliefs concerning future events including without limitation
the following; fluctuations in the economy; ability of the Company to obtain
financing on terms and conditions that are favorable; ability of the Company to
improve levels of profitability and sufficiency of cash provided by operations.
The Company cautions that these statements are further qualified by
important factors that could cause actual results to differ materially from
those contained in the forward looking statements, including without
limitations, general economic conditions, changes in the level of operating
expense and the present and future level of competition. Results actually
achieved may differ materially from expected results included in these
statements.
Pelican Properties, International Corp., through its wholly owned
subsidiary, Ohio Key I, Inc., owns and operates a resort known as the Sunshine
Key RV Resort and Marina. The resort encompasses all of Ohio Key, Florida
located in the Florida Keys. The company's primary objective is the management
of its existing property and the acquisition and management of additional
properties in the recreational and leisure industry's resort destination
segment. On September 12, 1997, Pelican Properties International Corp. filed the
Form 10SB registration statement with the SEC that became effective on November
12, 1997.
Results of Operations
Revenues for the three and nine-month periods ended September 30, 1997
were $693,838 and $3,007,306, respectively, compared to $744,205 and $2,681,443,
respectively, for the three and nine-months ended September 30, 1996. The
$50,367 or 6.77% decrease in three months ended September 30, 1997 was due
primarily to a one-time adjustment against revenues of approximately $25,000.
This adjustment represents the retroactive termination, in January 1997, of an
agreement with the former general partner to not forward revenues generated by
the partner's owned rental units. The revenue should not have been recorded in
the nine months ended September 30, 1997. The remaining difference was the
result of a slower than anticipated recreational lobster season that primarily
decreased the three-month ended period site rental revenue. The $325,863 or
12.15% increase in the nine months ended September 30, 1997 was primarily
attributable to an increase in the Company's site rental operation in the prior
two quarters.
Gross profit decreased $96,636 to $421,966 for the three months ended
September 30, 1997 from $518,602 in the three months ended September 30, 1996.
This was the result of the above mentioned adjustment to revenue, the
over-billing of fuel purchases that will be corrected in the fourth quarter of
1997, the inclusion of site rental revenue in total revenues which decreased
causing a reciprocal effect on gross profit, and the decision by management to
decrease the gross profit margin on sales, particularly fuel, in order to
increase customer traffic. Gross profit margin decreased to 61% in the
three-month period of 1997 from 69% in the three-month period of 1996. For the
nine months ended September 30, 1997, gross profit increased by $214,826 or
11.69% to $2,052,136 from $1,837,310 in the nine months ended September 30, 1996
as a result of the increased revenue and the gross profit margins were 68% and
68% respectively.
Operating, general and administrative expenses ("OG&A") were $13,478
and $1,483,271 for the three and nine-month periods ended September 30, 1997
compared to $396,204 and $1,396,473 for the three and nine-month periods ended
8
<PAGE>
September 30, 1996. The increase of $17,274 for the three-month period was due
to a combination of several line items that individually amount to insignificant
amounts. The increase of $86,798 for the nine months ended period was
attributable to increased legal expenses, as well as a combination of several
other line items that individually amount to insignificant amounts. The
increased legal expenses are related to the prior partnership's bankruptcy and
litigation that have been resolved.
Interest expense for the three and nine-month periods ended September
30, 1997 were $66,698 and $160,276, respectively, compared to $15,000 and
$212,517, respectively, for the three and nine months ended September 30, 1996.
The $51,698 increase in three months ended September 30, 1997 due to the start
of amortized payments beginning in September 1997 on the primary mortgage note
and interest only payments to the second mortgage as opposed to $5,000 interest
only payments in the three months ended September 30, 1996. The $52,241 decrease
in the nine months ended September 30, 1997 was due to lower negotiated interest
payments included in the settlement agreement with the present first mortgage
holder as opposed to higher payments to the previous first mortgage holder.
Depreciation and amortization increased $5,844 to $82,934 for the three
months ended September 30, 1997 from $77,090 in the three months ended September
30, 1996. For the nine months ended September 30, 1997, depreciation and
amortization increased by $36,714 to $243,936 from $207,222 in the nine months
ended September 30, 1996 as a result of the amortization of loan origination
costs that began in the first quarter of 1997.
Liquidity and Capital Resources
The Company's working capital decreased from the December 31, 1996
deficit of $504,767 to a deficit of $699,354 as of September 30, 1997. Accounts
payable and accrued expense was reduced $92,727 to $156,499 as of September 30,
1997 as compared $249,226 as of December 31, 1996.
In January 1997 the mortgage note payable to Basque Asset Group
(formerly WAMCO XXII, Ltd.) was restructured and restated to December 31, 1996.
The new agreement provided for interest payments of $5,000 to be paid monthly
through August 30, 1997. On August 30, 1997, the Note bears interest at the rate
of 9% per annum. On September 30, 1997, principal and interest payments began on
the outstanding principal balance of $4,700,000. The Company also has provisions
in the agreement for an early payment discount equal to 8% of the outstanding
principal balance of the restated note if repaid before November 30, 1997 and a
5% discount if the note is repaid in full after November 30, 1997 and before
November 30, 1998. In December 1997 the Company also entered into a promissory
note for $1,000,000 at 12% per annum. This note is payable in 23 consecutive
monthly installments of interest only commencing February 1997 and ending
December 1998, at which time the outstanding principal balance and accrued
interest will become due and payable in full. Management is in the process of
securing financing to restructure and combine the notes to provide a more
favorable interest and payment plan as well as taking advantage of the early
payment discounts. In discussions with lenders management believes that final
refinancing to these notes should occur in the first quarter of 1998, although
there can be no assurance that this financing will occur or that financing would
be available on terms acceptable to the company.
As of September 30, 1997, the Company decreased other long-term
liabilities $432,720 to $368,950 from $801,670 as of December 31, 1996. This
reduction represented the conversion of pre-petition debt and debt owed to the
former general partner to equity through the issuance of Series A Preferred
Stock.
Net cash provided by operating activities was $317,063 for the nine
months ended September 30, 1997 as compared to $444,434 for during the nine
9
<PAGE>
months ended September 30, 1996. Net cash used in investing activities was
$201,938 for the nine months ended September 30, 1997. These expenditures were
primarily for the replacement and upgrade of the park's electrical system and
the state mandated replacement of the fuel containers located at the marina. The
fuel containers will provide for greater sales control as well as a more
reliable and efficient container system that significantly reduces losses due to
evaporation as well as environmental concerns. The electrical upgrade project is
ongoing and is presently scheduled for completion in 1998. Management
anticipates cash flows to continue to be used by this project which will be
primarily funded through operations. The fuel container replacement project was
completed in the third quarter of 1997. Financing activities used $140,166 in
the nine months ended September 30, 1997. This was primarily for principal
payments on long-term debt and the repayment of a short-term loan.
The Company will seek to take advantage of the growing resort
destination industry through its strategy of expanding through acquisitions. The
Company will emphasize, as initial targets, acquisitions that complement its
existing operation with alternate seasonality. This will provide the Company
with a consistent cash flow from operations and ensure that an operation is in
season at all times throughout the year. In the event the Company makes
acquisitions that require funds in excess of those internally generated, it
would have to seek additional debt or equity financing. There can be no
assurance that the Company could obtain such financing or that such financing
would be available on terms acceptable to the Company.
10
<PAGE>
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
Not applicable
Item 2. Changes in Securities
Not applicable
Item 3. Defaults Upon Senior Securities
Not applicable
Item 4. Submission of Matters to a Vote of Security-Holders
Not applicable
Item 5. Other Information
Not applicable
Item 6. Exhibits and Reports on Form 8-K
Reports on Form 8-K - None
27. Financial Data Schedule (for SEC use only)
11
<PAGE>
SIGNATURES
In accordance with Section 13 or 15 (d) of the Securities Exchange Act
of 1934, Pelican Properties International, Corp. has caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.
PELICAN PROPERTIES, INTERNATIONAL CORP.
DATE: December 23, 1997 By: /S/ Jane Bergman
---------------------
Jane Bergman, President
DATE: December 23, 1997 By: /S/ C. John Knorr, Jr.
---------------------------
C. John Knorr, Jr., Chairman
12
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1
<CURRENCY> U.S. Dollar
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> SEP-30-1997
<EXCHANGE-RATE> 1
<CASH> 152,372
<SECURITIES> 0
<RECEIVABLES> 110,597
<ALLOWANCES> 0
<INVENTORY> 58,107
<CURRENT-ASSETS> 425,579
<PP&E> 8,742,189
<DEPRECIATION> (2,595,937)
<TOTAL-ASSETS> 7,149,606
<CURRENT-LIABILITIES> 1,124,933
<BONDS> 0
0
196
<COMMON> 4,969
<OTHER-SE> (312,808)
<TOTAL-LIABILITY-AND-EQUITY> 7,149,606
<SALES> 3,007,306
<TOTAL-REVENUES> 3,007,306
<CGS> 940,695
<TOTAL-COSTS> 940,695
<OTHER-EXPENSES> 1,913,060
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 160,276
<INCOME-PRETAX> 153,551
<INCOME-TAX> 81,480
<INCOME-CONTINUING> 72,071
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 72,071
<EPS-PRIMARY> .01
<EPS-DILUTED> .01
</TABLE>
